Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.05% first-year return on $109k initial cash invested.
-14.05%
Cash On Cash
3.56%
Cap Rate
0.57
DSCR
$2,667
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $3,946 expenses = $1,279 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,667
Total Expenses
$3,946
Mortgage P&I
101%
$2,687
Property Taxes
14%
$384
Home Insurance
7%
$182
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0